MORGAN Plan, Northgate at Veridian, Schaumburg, IL, 60173 | $483/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
3100 sft

5423 W Roscoe St, Chicago, IL, 60641

2 Bed
2 Bath
1933 sft

883 Ravine Ct, Elgin, IL, 60124

3 Bed
2 Bath
1382 sft

5119 N Mason Ave, Chicago, IL, 60630

2 Bed
3 Bath
1686 sft

516 Blue Jay Ct, Mount Prospect, IL, 60056

Nearby investment properties with comparable prices

2 Bed
2 Bath
1346 sft

209 Shoreline Rd APT B, Lake Barrington, IL, 60010

Charlotte Plan, Algonquin Meadows : Traditional Townhomes

3 Bed
3 Bath
1840 sft

Charlotte Plan, Algonquin Meadows : Traditional Townhomes, Algonquin, IL, 60102

3 Bed
3 Bath
1840 sft

1281 Glenmont St, Algonquin, IL, 60102

3 Bed
3 Bath
1752 sft

GARFIELD Plan, The Townes at Oak Creek, Mundelein, IL, 60060

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Schaumburg at MORGAN Plan, Northgate at Veridian, Schaumburg, IL, 60173 offers a 9.54% rental yield on a $474,990 purchase with $3,778/mo rent. Total monthly income registers $3,778/mo, and a $2,325/mo payment leaves $483/mo available for distribution. Annual cash flow reaches $5,799/yr on $157,459 to close, and return on cash invested stands at 23.59% in year one. Equity gained on principal adds $3,065/yr while 5% annual appreciation supports $131,231 over five years. Portfolio math shows five-year ROI at 123.58% and total cumulative return in cash at $194,596. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,778/mo property income against a $2,325/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 60173, Schaumburg, IL area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,575 (100%)
Owner Occupied HU	2,527 (33.4%)
Renter Occupied HU	4,437 (58.6%)
Vacant Housing Units	611 ( 8.1%)
Median Home Value	$455,728
Average Home Value	$452,807